| Dec 25 | Dec 24 | Dec 23 | Dec 22 | Dec 21 | |
|---|---|---|---|---|---|
| Income Statement | |||||
| Total Revenue | ¥ 1.38B | ¥ 980.45M | ¥ 716.91M | ¥ 533.88M | ¥ 354.56M |
| Gross Profit | ¥ 1.05B | ¥ 761.52M | ¥ 506.03M | ¥ 391.75M | ¥ 247.44M |
| Operating Income | ¥ 278.60M | ¥ 164.37M | ¥ -270.29M | ¥ -530.44M | ¥ -505.82M |
| EBITDA | ¥ 419.49M | ¥ 303.80M | ¥ -97.87M | ¥ -465.86M | ¥ -378.12M |
| Net Income | ¥ 173.20M | ¥ 33.54M | ¥ -382.95M | ¥ -602.16M | ¥ -545.58M |
| Balance Sheet | |||||
| Cash & Short-Term Investments | ¥ 1.56B | ¥ 381.18M | ¥ 408.09M | ¥ 611.27M | ¥ 566.45M |
| Total Assets | ¥ 3.72B | ¥ 2.42B | ¥ 2.45B | ¥ 2.80B | ¥ 2.30B |
| Total Debt | ¥ 584.09M | ¥ 570.28M | ¥ 544.11M | ¥ 415.28M | ¥ 89.80M |
| Net Debt | ¥ -978.92M | ¥ 189.09M | ¥ 144.51M | ¥ -187.79M | ¥ 71.91M |
| Total Liabilities | ¥ 1.54B | ¥ 1.58B | ¥ 1.66B | ¥ 1.65B | ¥ 1.05B |
| Stockholders' Equity | ¥ 2.17B | ¥ 834.06M | ¥ 785.89M | ¥ 1.15B | ¥ 1.25B |
| Cash Flow | |||||
| Free Cash Flow | ¥ 282.43M | ¥ 174.12M | ¥ -203.26M | ¥ -543.94M | ¥ -564.45M |
| Operating Cash Flow | ¥ 370.25M | ¥ 211.25M | ¥ -76.65M | ¥ -303.27M | ¥ -365.78M |
| Investing Cash Flow | ¥ -184.86M | ¥ -137.12M | ¥ -100.28M | ¥ -153.74M | ¥ -84.13M |
| Financing Cash Flow | ¥ 979.86M | ¥ -92.03M | ¥ -37.82M | ¥ 587.20M | ¥ 219.44M |